[BPURI] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 22.09%
YoY- 127.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,221,530 1,230,646 1,119,523 1,032,921 951,514 788,045 675,775 48.44%
PBT 14,494 14,136 15,823 14,383 12,473 11,498 7,640 53.30%
Tax -2,557 -2,773 -5,027 -4,768 -4,434 -4,081 -2,088 14.47%
NP 11,937 11,363 10,796 9,615 8,039 7,417 5,552 66.66%
-
NP to SH 10,998 10,603 10,160 8,683 7,112 6,420 4,379 84.87%
-
Tax Rate 17.64% 19.62% 31.77% 33.15% 35.55% 35.49% 27.33% -
Total Cost 1,209,593 1,219,283 1,108,727 1,023,306 943,475 780,628 670,223 48.28%
-
Net Worth 110,813 106,321 105,288 101,697 0 99,610 82,921 21.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,232 4,232 4,181 3,839 3,839 3,839 3,563 12.16%
Div Payout % 38.48% 39.92% 41.16% 44.22% 53.99% 59.81% 81.39% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 110,813 106,321 105,288 101,697 0 99,610 82,921 21.34%
NOSH 107,794 106,321 105,288 104,983 104,085 103,782 88,195 14.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.98% 0.92% 0.96% 0.93% 0.84% 0.94% 0.82% -
ROE 9.92% 9.97% 9.65% 8.54% 0.00% 6.45% 5.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,133.20 1,157.48 1,063.29 983.89 914.17 759.32 766.23 29.83%
EPS 10.20 9.97 9.65 8.27 6.83 6.19 4.97 61.56%
DPS 3.93 3.98 4.00 3.66 3.69 3.70 4.04 -1.82%
NAPS 1.028 1.00 1.00 0.9687 0.00 0.9598 0.9402 6.13%
Adjusted Per Share Value based on latest NOSH - 104,983
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 151.56 152.69 138.90 128.16 118.06 97.78 83.85 48.43%
EPS 1.36 1.32 1.26 1.08 0.88 0.80 0.54 85.21%
DPS 0.53 0.53 0.52 0.48 0.48 0.48 0.44 13.22%
NAPS 0.1375 0.1319 0.1306 0.1262 0.00 0.1236 0.1029 21.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.40 1.26 1.03 1.16 0.86 0.83 -
P/RPS 0.11 0.12 0.12 0.10 0.13 0.11 0.11 0.00%
P/EPS 12.74 14.04 13.06 12.45 16.98 13.90 16.72 -16.59%
EY 7.85 7.12 7.66 8.03 5.89 7.19 5.98 19.90%
DY 3.02 2.84 3.17 3.55 3.18 4.30 4.87 -27.30%
P/NAPS 1.26 1.40 1.26 1.06 0.00 0.90 0.88 27.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 -
Price 1.22 1.31 1.30 1.18 1.06 0.85 0.84 -
P/RPS 0.11 0.11 0.12 0.12 0.12 0.11 0.11 0.00%
P/EPS 11.96 13.14 13.47 14.27 15.51 13.74 16.92 -20.66%
EY 8.36 7.61 7.42 7.01 6.45 7.28 5.91 26.03%
DY 3.22 3.04 3.08 3.10 3.48 4.35 4.81 -23.49%
P/NAPS 1.19 1.31 1.30 1.22 0.00 0.89 0.89 21.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment